XML 27 R16.htm IDEA: XBRL DOCUMENT v3.7.0.1
Significant and Critical Accounting Policies and Practices (Tables)
6 Months Ended
Jun. 30, 2017
Accounting Policies [Abstract]  
Schedule of Consolidated Interest in Controlling Entities

The condensed consolidated financial statements include all accounts of the entities as of the reporting period ending date(s) and for the reporting period(s) as follows:

 

Name of consolidated
subsidiary or entity
  State or other jurisdiction of
incorporation or organization
  Date of incorporation
or formation (date of
acquisition, if
applicable)
  Attributable interest  
               
KTC Corp.   The State of Nevada, U.S.A.   September 20, 2010     100 %
                 
Kicking the Can L.L.C.   The State of Delaware, U.S.A.   April 17, 2009     100 %
                 
Wizard World Digital, Inc.   The State of Nevada, U.S.A.   March 18, 2011     100 %
                 
Wiz Wizard, LLC   The State of Delaware, U.S.A.   December 29, 2014     100 %
                 
ButtaFyngas, LLC   The State of Delaware, U.S.A.   April 10, 2015     50 %

Schedule of Inventories

Inventories are stated at average cost using the first-in, first-out (FIFO) valuation method. Inventory was comprised of the following:

 

    June 30, 2017     December 31, 2016  
Finished goods   $ 20,789     $ -  

Schedule of Weighted Average Assumptions

The Company utilized the following range of management assumptions in valuing the derivative conversion features during the six months ended June 30, 2017:

 

Exercise price   $ 0.12 – 0.14  
Risk free interest rate     1.38% - 1.89
Dividend yield     0.00  %
Expected volatility     99.36% - 114.17  %
Remaining term     1.50 – 4.42 years  

Schedule of Fair Value Measured on Recurring Basis

Financial assets and liabilities measured at fair value on a recurring basis are summarized below and disclosed on the balance sheets as follows:

 

    Carrying      Fair Value Measurement Using  
    Value     Level 1     Level 2     Level 3     Total  
                               
Embedded conversion feature   $ 2,091,364     $ -     $ -     $ 2,091,364     $ 2,091,364  
Warrant liability     2,762,001       -       -       2,762,001       2,762,001  
June 30, 2017     4,853,365     $ -     $ -       4,853,365       4,853,365  

Schedule of Fair Value Assets on Recurring Basis

The following table provides a summary of the changes in fair value, including net transfers in and/or out, of all financial assets measured at fair value on a recurring basis using significant unobservable inputs during the six months ended June 30, 2017.

 

    Warrants     Convertible Note     Total  
Balance – December 31, 2016   $ 3,200,137     $ 3,298,600     $ 6,498,737  
Change in fair value of derivative liability     (438,136 )     (1,207,236 )     (1,645,372 )
Balance – June 30, 2017   $ 2,762,001       2,091,364       4,853,365  

Summary of Computation of Loss per Share

The following table provides a reconciliation of the numerator and denominator used in computing basic and diluted net income (loss) attributable to common stockholders per common share.

 

    For the Three Months Ended  
    June 30, 2017     June 30, 2016  
Numerator:                
Net (loss) income attributable to common stockholders   $ (2,226,572 )   $ 400,779  
Effect of dilutive securities:                
Convertible note - Interest expense and debt discount (net)     -       -  
Net change in derivative liabilities - warrants and convertible note     -       -  
                 
Diluted net (loss) income   $ (2,226,572 )   $ 400,779  
                 
Denominator:                
Weighted average common shares outstanding - basic     68,535,036       51,368,386  
Dilutive securities (a):                
Convertible note     -       -  
Options     -       3,513,789  
Warrants     -       -  
                 
Weighted average common shares outstanding and assumed conversion - diluted     68,535,036       54,882,175  
                 
Basic net (loss) income per common share   $ (0.03 )   $ 0.01  
                 
Diluted net (loss) income per common share   $ (0.03 )   $ 0.01  
                 
(a) - Anti-dilutive options excluded:     37,980,834       10,209,000  

 

    For the Six Months Ended  
    June 30, 2017     June 30, 2016  
Numerator:                
Net (loss) income attributable to common stockholders   $ (1,709,400 )   $ 384,669  
Effect of dilutive securities:                
Convertible note - Interest expense and debt discount (net)     -       -  
Net change in derivative liabilities - warrants and convertible note     -       -  
                 
Diluted net (loss) income   $ (1,709,400 )   $ 384,669  
                 
Denominator:                
Weighted average common shares outstanding - basic     68,535,036       51,368,386  
Dilutive securities (a):                
Convertible note     -       -  
Options     -       3,513,789  
Warrants     -       -  
                 
Weighted average common shares outstanding and assumed conversion - diluted     68,535,036       54,882,175  
                 
Basic net (loss) income per common share   $ (0.02 )   $ 0.01  
                 
Diluted net (loss) income per common share   $ (0.02 )   $ 0.01  
                 
(a) - Anti-dilutive options excluded:     37,980,834       10,209,000